investorscraft@gmail.com

Intrinsic ValueYun Lee Marine Group Holdings Limited (2682.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yun Lee Marine Group Holdings Limited operates as a specialized maritime service provider in Hong Kong, primarily serving the construction and logistics sectors. Its core revenue model is built on vessel chartering, offering both time and voyage charters using a fleet of tugs, launches, dumb lighters, and work boats. The company enhances its service offering through a comprehensive ship management segment, which includes vessel repair, maintenance, crew provisioning, and maritime consulting services, creating a vertically integrated solution for its clients. This positions the firm within the niche industrials sector of marine support services, catering to the specific demands of Hong Kong's busy port and infrastructure projects. Its market position is that of a established, asset-heavy operator with a fleet of 45 owned vessels, supplemented by third-party charters, allowing it to provide flexible and reliable maritime solutions. The company's long operational history since 1994 and its subsidiary status under Kitling Investments provide a foundation of experience and stability in a competitive and cyclical industry.

Revenue Profitability And Efficiency

The company generated HKD 373.2 million in revenue for the period. Profitability was demonstrated with a net income of HKD 19.8 million, translating to a net profit margin of approximately 5.3%. Operating cash flow was positive at HKD 25.6 million, indicating the core business is generating sufficient cash to support its operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0198, reflecting the company's earnings power on a per-share basis. Capital expenditures of HKD -4.6 million suggest a moderate level of investment in maintaining or growing the vessel fleet, which is critical for its asset-intensive business model.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of HKD 73.6 million. Total debt is relatively low at HKD 16.1 million, indicating a low leverage profile and a robust financial position to withstand industry cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of HKD 0.01 per share. This indicates a commitment to returning capital to investors, although the dividend yield must be assessed in the context of the share price and overall earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 155 million, the market values the company at a price-to-sales multiple near 0.42x. A beta of 0.237 suggests the stock has historically exhibited lower volatility than the broader market, potentially reflecting its niche and stable business model.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing presence, diversified service offerings, and owned fleet which provides operational control. Its outlook is tied to Hong Kong's maritime and construction activity levels, with its integrated service model positioning it to capture demand from these core sectors.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount